|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
636,766 | 704,371 | 719,569 | 636,804 | 522,099 |
 | I. Cash and cash equivalents |
|
|
26,508 | 8,509 | 22,623 | 14,003 | 5,368 |
 | 1. Cash |
|
|
26,508 | 8,509 | 22,623 | 14,003 | 5,368 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
303,764 | 377,895 | 375,871 | 281,809 | 187,576 |
 | 1. Short-term receivables of customers |
|
|
196,023 | 193,413 | 256,414 | 231,941 | 124,094 |
 | 2. Prepayments to suppliers |
|
|
143,082 | 157,953 | 22,857 | 46,362 | 9,337 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | 100,000 | 38,000 | 81,800 |
 | 6. Other short-term receivables |
|
|
238 | 62,107 | 32,177 | 1,085 | 7,923 |
 | 7. Provision for doubtful short-term receivables |
|
|
-35,578 | -35,578 | -35,578 | -35,578 | -35,578 |
 | IV. Inventories |
|
|
305,128 | 315,048 | 319,004 | 338,275 | 327,064 |
 | 1. Inventories |
|
|
308,178 | 318,097 | 320,199 | 338,275 | 328,748 |
 | 2. Provision for decline in value of inventories |
|
|
-3,049 | -3,049 | -1,195 | | -1,684 |
 | V. Other current assets |
|
|
1,366 | 2,919 | 2,072 | 2,716 | 2,092 |
 | 1. Short-term prepaid expenses |
|
|
364 | 1,548 | 1,044 | 731 | 450 |
 | 2. Deductible VAT |
|
|
945 | 1,314 | 971 | 1,928 | 1,585 |
 | 3. Taxes and the State Receivables |
|
|
57 | 57 | 57 | 57 | 57 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
327,032 | 236,407 | 343,644 | 371,735 | 584,901 |
 | I. Long-term receivables |
|
|
| | | | |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
53,081 | 167,133 | 169,040 | 168,911 | 175,847 |
 | 1. Tangible fixed assets |
|
|
53,081 | 72,133 | 74,040 | 73,911 | 80,847 |
 | - Cost |
|
|
130,560 | 150,599 | 154,064 | 155,124 | 163,337 |
 | - Accumulated depreciation |
|
|
-77,478 | -78,465 | -80,024 | -81,213 | -82,490 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
410 | 410 | | | |
 | - Accumulated depreciation |
|
|
-410 | -410 | | | |
 | 3. Intangible fixed assets |
|
|
| 95,000 | 95,000 | 95,000 | 95,000 |
 | - Cost |
|
|
| 95,000 | 95,000 | 95,000 | 95,000 |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
31,582 | 31,582 | 131,894 | 131,894 | 305,475 |
 | - Cost |
|
|
31,582 | 31,582 | 131,894 | 131,894 | 305,509 |
 | - Accumulated depreciation |
|
|
| | | | -34 |
 | IV. Long-term assets in progress |
|
|
220,524 | 14,198 | 17,943 | 18,535 | 13,791 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
220,524 | 14,198 | 17,943 | 18,535 | 13,791 |
 | IV. Long-term financial investments |
|
|
100 | 100 | 100 | 26,285 | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | 26,900 | |
 | 3. Other investments in equity instruments |
|
|
100 | 100 | 100 | 100 | 100 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | -715 | -100 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
21,745 | 23,394 | 24,667 | 26,109 | 89,788 |
 | 1. Long-term prepaid expenses |
|
|
1,206 | 3,225 | 5,029 | 7,002 | 6,879 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
20,539 | 20,169 | 19,638 | 19,107 | 82,909 |
 | TOTAL ASSETS |
|
|
963,798 | 940,778 | 1,063,214 | 1,008,539 | 1,107,000 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
531,109 | 507,745 | 628,724 | 579,156 | 660,334 |
 | I. Current liabilities |
|
|
530,911 | 507,397 | 628,149 | 578,226 | 578,785 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
333,416 | 423,917 | 466,853 | 397,030 | 457,329 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
109,233 | 68,271 | 146,402 | 167,010 | 105,477 |
 | 4. Advances from customers |
|
|
2,159 | 3,717 | 3,016 | 2,954 | 2,210 |
 | 5. Taxes and other payables to the State Budget |
|
|
5,384 | 7,070 | 8,532 | 7,699 | 9,824 |
 | 6. Payables to employees |
|
|
542 | 734 | 743 | 1,006 | 1,095 |
 | 7. Short-term accrued expenses |
|
|
889 | 48 | 1,034 | 45 | 1,286 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| 938 | | 1,023 | 185 |
 | 11. Other short-term payables |
|
|
79,047 | 2,463 | 1,182 | 1,075 | 994 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
240 | 240 | 385 | 385 | 385 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
198 | 348 | 576 | 930 | 81,548 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
| | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | 79,550 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
198 | 348 | 576 | 930 | 1,998 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
432,690 | 433,032 | 434,489 | 429,383 | 446,667 |
 | I. ShareHolder's equity |
|
|
432,690 | 433,032 | 434,489 | 429,383 | 446,667 |
 | 1. Owner's investment capital |
|
|
280,500 | 280,500 | 280,500 | 280,500 | 280,500 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
556 | 556 | 847 | 847 | 847 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
56,974 | 57,764 | 59,643 | 59,508 | 72,786 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
46,220 | 57,602 | 56,718 | 58,850 | 56,212 |
 | - Profit after tax undistributed this period |
|
|
10,754 | 162 | 2,924 | 658 | 16,573 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | 92,534 |
 | 14. interest of shareholders who not control |
|
|
94,660 | 94,213 | 93,500 | 88,528 | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
963,798 | 940,778 | 1,063,214 | 1,008,539 | 1,107,000 |
There is no report.
|
|